XML 120 R104.htm IDEA: XBRL DOCUMENT v3.24.1
Intangible assets and goodwill - Carrying amount of goodwill to the respective CGUs and the key assumptions used in estimation of the recoverable mount (Details) - EUR (€)
€ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
RoW Betting    
Intangible assets and goodwill    
Opening Balance € 73,896 € 29,452
Acquisition 4,236 46,237
Foreign currency translation effect 424 (1,793)
Ending Balance € 78,556 € 73,896
Terminal value growth rate 2.00% 2.00%
Budgeted EBITDA margin 33.60% 38.50%
Discount rate - WACC (before taxes) 13.20% 12.20%
RoW Betting AV    
Intangible assets and goodwill    
Opening Balance € 110,171 € 106,296
Foreign currency translation effect (2,463) 3,875
Ending Balance € 107,708 € 110,171
Terminal value growth rate 2.00% 2.00%
Budgeted EBITDA margin 13.10% 14.60%
Discount rate - WACC (before taxes) 13.20% 12.10%
RoW Other    
Intangible assets and goodwill    
Opening Balance € 20,527 € 17,504
Acquisition   3,079
Impairment (6,493)  
Foreign currency translation effect (140) (56)
Ending Balance € 13,894 € 20,527
Terminal value growth rate 2.00% 2.00%
Budgeted EBITDA margin 12.50% 22.70%
Discount rate - WACC (before taxes) 15.70% 13.70%
United States    
Intangible assets and goodwill    
Opening Balance € 99,395 € 94,900
Foreign currency translation effect (3,152) 4,495
Ending Balance € 96,243 € 99,395
Terminal value growth rate 2.00% 2.00%
Budgeted EBITDA margin 25.00% 26.70%
Discount rate - WACC (before taxes) 15.70% 15.10%